Hi Lee,
Passive income could be:
Rent 10k per annum - assuming rental income at 4.5% then the property is worth $222,222
Loan repayment - assuming 6% as the loan cost then the mortgage would be $150,000 (Interest only.)
Draw down 80% of loan value: $222,222 X 80% less existing loan...